Gartner, Inc. Financial Ratios — GGRA Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	74.23	67.93	54.73	70.34	- -	- -	0.63	13.35	26.08	26.29	108.6	269.78	194.28	122.93	86.86
Return on Assets (%)	10.27	11.06	10.74	9.97	8.62	8.54	0.07	1.82	3.49	3.69	10.77	10.98	11.66	15.32	8.78
Return on Capital (%)	36.63	38.7	35.24	33.91	30.37	28.66	- -	5.42	8.74	9.07	23.58	25.89	27.59	34.26	20.78
Return on Invested Capital (%)	35.67	37.84	34.43	33.25	29.23	27.31	- -	4.55	8.49	9.93	19.48	24.1	25.82	25.4	18.97
Gross Margin (%)	58.55	59.21	60.01	60.53	61.21	61.32	60.13	63.05	63.48	67.19	69.5	69.07	67.78	67.72	68.39
EBITDA Margin (%)	16.76	17.05	17.37	16.11	15.49	15.02	7.06	12.96	13.71	17.3	23.83	23.6	24.17	21.68	18.87
Operating Margin (%)	14.58	15.36	15.46	15.24	14.52	14.23	4.59	9.23	8.94	12.11	19.47	20.26	18.81	18.46	18.1
Incremental Operating Margin (%)	31.58	23.14	16.45	13.57	4.34	11.93	- -	32.35	4.68	- -	67.03	25.26	0.44	12.81	8.03
Pretax Margin (%)	13.77	14.58	14.93	13.59	12.58	11.8	-3.86	4.56	6.5	7.96	20.49	18.76	19.42	22.14	14.9
Profit Margin (%)	9.32	10.27	10.25	9.09	8.12	7.92	0.1	3.08	5.5	6.51	16.76	14.75	14.94	20	11.22
Net Income to Common Margin (%)	9.32	10.27	10.25	9.09	8.12	7.92	0.1	3.08	5.5	6.51	16.76	14.75	14.94	20	11.22
Effective Tax Rate (%)	32.29	29.58	31.39	33.1	35.48	32.88	- -	32.39	15.39	18.21	18.18	21.36	23.07	9.63	24.68
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	74.23	67.93	54.73	70.34	- -	- -	0.63	13.35	26.08	26.29	108.6	269.78	194.28	122.93	86.86

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	200	205	205	405	819	732	3,395	2,447	3,093	2,843	3,250	3,158	3,070	2,900	3,348
ST Debt	50	90	69	20	35	30	380	166	216	105	96	108	108	100	101
LT Debt	150	115	136	385	784	702	3,015	2,281	2,876	2,738	3,155	3,051	2,962	2,800	3,247
Total Debt/EBITDA	0.81	0.74	0.66	1.24	2.44	2	14.52	4.75	5.32	4.01	2.88	2.44	2.15	2.13	2.73
Net Debt/EBITDA	0.23	-0.34	-0.71	0.12	1.33	0.6	11.72	4.12	3.27	1.79	1.51	1.36	0.8	0.39	1.03
Total Debt/EBIT	0.93	0.83	0.74	1.42	2.84	2.4	-536.37	9.42	8.36	5.8	3.55	2.87	2.48	2.51	3.26
Net Debt/EBIT	0.27	-0.39	-0.79	0.14	1.55	0.72	-432.92	8.18	5.14	2.58	1.86	1.6	0.92	0.46	1.23
EBITDA to Interest Expense	21.94	27.81	29.84	26.47	14.86	13.32	1.83	4.06	5.66	6.13	9.52	10.24	10.76	10.37	9.79
EBITDA-CapEx/Interest Expense	18.2	23.34	26.32	23.34	12.82	11.51	0.96	3.06	4.21	5.41	9.01	9.38	9.98	9.59	8.87
EBIT to Interest Expense	19.09	25.05	26.55	25.04	13.93	12.62	1.19	2.89	3.69	4.29	7.78	8.79	8.37	8.83	9.38
Interest Expense	11	10	10	12	23	28	128	127	103	116	119	126	133	131	125
Common Equity/Total Assets	13.17	18.92	20.26	8.46	-6.11	2.57	13.5	13.72	13.12	14.9	5	3.12	8.69	15.93	3.96
Long-Term Debt/Equity (%)	82.52	37.5	37.71	238.88	- -	1,153.84	306.57	268.17	306.46	251.14	850.16	1,339.29	435.2	205.99	1,014.94
Long-Term Debt/Capital (%)	39.29	22.48	24.06	68	114.19	88.54	68.86	69.18	71.35	69.62	87.11	90.1	78.97	65.73	88.52
Long-Term Debt/Total Assets (%)	10.87	7.09	7.64	20.22	36.15	29.67	41.4	36.79	40.22	37.43	42.54	41.79	37.8	32.8	40.16
Total Debt/Equity (%)	110.02	66.85	56.74	251.29	-618.45	1,203.12	345.18	287.63	329.5	260.72	875.95	1,386.49	451.08	213.37	1,046.54
Total Debt/Capital (%)	52.39	40.06	36.2	71.53	119.29	92.33	77.54	74.2	76.72	72.28	89.75	93.27	81.85	68.09	91.28
Total Debt/Total Assets (%)	14.49	12.64	11.49	21.27	37.76	30.94	46.61	39.46	43.25	38.86	43.83	43.27	39.18	33.98	41.41
Net Debt to Equity	31.5	-30.93	-60.61	24.63	-336.75	361.64	278.6	249.82	202.73	116.12	459.84	774.11	167.39	38.76	393.6
Net Debt/Capital (%)	23.95	-44.78	-153.87	19.76	142.24	69	71.37	67.65	50.73	39.31	59.56	65.6	46.85	22.65	64.73
EBITDA	246	275	310	326	335	367	234	515	582	709	1,128	1,292	1,428	1,359	1,226
EBITDA-CapEx	204	231	273	287	289	317	123	388	433	625	1,068	1,184	1,325	1,257	1,111
Operating Income (Loss)	214	248	276	308	314	348	152	367	380	496	922	1,109	1,111	1,157	1,176

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.15	0.28	0.37	0.3	0.28	0.32	0.19	0.06	0.1	0.24	0.22	0.19	0.35	0.49	0.42
Current Ratio	0.77	0.87	0.94	0.9	0.86	0.92	0.92	0.69	0.71	0.79	0.78	0.77	0.91	1.06	1
Quick Ratio	0.61	0.71	0.79	0.75	0.72	0.77	0.61	0.54	0.56	0.66	0.63	0.63	0.77	0.91	0.84
CFO/Avg Current Liab	0.3	0.28	0.28	0.29	0.27	0.26	0.12	0.17	0.21	0.31	0.41	0.32	0.31	0.38	0.32
Common Equity/Total Assets	13.17	18.92	20.26	8.46	-6.11	2.57	13.5	13.72	13.12	14.9	5	3.12	8.69	15.93	3.96
Long-Term Debt/Equity (%)	82.52	37.5	37.71	238.88	- -	1,153.84	306.57	268.17	306.46	251.14	850.16	1,339.29	435.2	205.99	1,014.94
Long-Term Debt/Capital (%)	39.29	22.48	24.06	68	114.19	88.54	68.86	69.18	71.35	69.62	87.11	90.1	78.97	65.73	88.52
Long-Term Debt/Total Assets (%)	10.87	7.09	7.64	20.22	36.15	29.67	41.4	36.79	40.22	37.43	42.54	41.79	37.8	32.8	40.16
Total Debt/Equity (%)	110.02	66.85	56.74	251.29	-618.45	1,203.12	345.18	287.63	329.5	260.72	875.95	1,386.49	451.08	213.37	1,046.54
Total Debt/Capital (%)	52.39	40.06	36.2	71.53	119.29	92.33	77.54	74.2	76.72	72.28	89.75	93.27	81.85	68.09	91.28
Total Debt/Total Assets (%)	14.49	12.64	11.49	21.27	37.76	30.94	46.61	39.46	43.25	38.86	43.83	43.27	39.18	33.98	41.41
CFO/Total Liabilities	21.33	21.28	22.19	19.89	15.02	15.85	4.04	8.81	9.1	14.51	18.63	15.57	16.15	20.69	16.62
CFO/CapEx	6.09	6.31	8.65	9.01	7.49	7.33	2.3	3.71	3.79	10.77	21.94	10.19	11.21	14.6	11.21
Altman's Z-Score	- -	- -	- -	- -	5.67	5.9	3.02	4.25	3.54	3.66	5.32	5.86	6.56	6.71	5.34

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	3.65	3.74	3.88	3.82	4	3.64	3.27	3.29	3.19	3.63	3.75	3.74	3.8	3.84
Days Sales Outstanding	- -	99.96	97.67	94.17	95.58	91.36	100.29	111.64	110.96	114.3	100.49	97.38	97.57	96.02	94.96
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	7,594	8,414	11,318	11,283	13,783	14,209	27,630	26,870	35,351	37,119	17,981
- Cash & Cash Equivalents	143	300	424	365	373	474	539	156	281	713	756	698	1,319	1,933	1,723
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	200	205	205	405	819	732	3,395	2,447	3,093	2,843	3,250	3,158	3,070	2,900	3,348
Enterprise Value	- -	- -	- -	- -	8,040	8,672	14,174	13,574	16,594	16,340	30,124	29,331	37,102	38,086	19,606
Total Capital	382	512	566	566	686	793	4,378	3,298	4,031	3,933	3,621	3,386	3,751	4,259	3,668
Total Debt/Capital (%)	52.39	40.06	36.2	71.53	119.29	92.33	77.54	74.2	76.72	72.28	89.75	93.27	81.85	68.09	91.28
Total Debt / EV	- -	- -	- -	- -	0.1	0.08	0.24	0.18	0.19	0.17	0.11	0.11	0.08	0.08	0.17
EV/Sales	- -	- -	- -	- -	3.72	3.55	4.28	3.41	3.91	3.99	6.36	5.36	6.28	6.08	3.02
EV/EBITDA	- -	- -	- -	- -	23.99	23.62	60.61	26.34	28.52	23.04	26.7	22.7	25.98	28.03	15.99
EV/EBIT	- -	- -	- -	- -	27.92	28.42	- -	52.27	44.84	33.34	32.9	26.66	30	32.94	19.11
EV/Cash Flow to Firm	- -	- -	- -	- -	22.33	22.58	- -	24.38	25.43	16.37	21.37	24.43	29.5	23.75	14.16
EV/Free Cash Flow to Firm	- -	- -	- -	- -	25.61	25.94	- -	31.57	32.96	17.88	22.32	26.84	32.13	25.36	15.44
Diluted Market Cap	- -	- -	- -	- -	7,844	8,533	11,190	11,588	14,063	14,397	28,898	27,513	35,957	37,579	19,188
Diluted Enterprise Value	- -	- -	- -	- -	8,290	8,791	14,045	13,878	16,875	16,528	31,392	29,973	37,708	38,546	20,813
EV per Share	- -	- -	- -	- -	97.64	104.93	156.06	151.32	186.12	183.92	365.6	370.46	473.62	492.2	276.73
TTM Sales	1,469	1,616	1,784	2,021	2,163	2,445	3,311	3,975	4,245	4,099	4,734	5,476	5,907	6,267	6,497
TTM EBITDA	246	275	310	326	335	367	234	515	582	709	1,128	1,292	1,428	1,359	1,226
TTM Operating Income	214	248	276	308	314	348	152	367	380	496	922	1,109	1,111	1,157	1,176
TTM Cash Flow to Firm	263	287	323	355	360	384	- -	557	652	998	1,409	1,201	1,258	1,603	1,385
TTM Free Cash Flow to Firm	221	242	286	317	314	334	- -	430	503	914	1,350	1,093	1,155	1,502	1,270

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	26.2	27.02	77.84	33.66	33.77	17.57	23.07	27.7	34.16	27.17	16.33
EV/EBIT	- -	- -	- -	- -	27.92	28.42	- -	52.27	44.84	33.34	32.9	26.66	30	32.94	19.11
Enterprise Value	- -	- -	- -	- -	8,040	8,672	14,174	13,574	16,594	16,340	30,124	29,331	37,102	38,086	19,606
Low Price	- -	- -	- -	- -	78.14	78.33	90.42	113.62	123.81	79.93	151.42	223.71	293.21	411.24	221.5
EV/Sales	- -	- -	- -	- -	3.72	3.55	4.28	3.41	3.91	3.99	6.36	5.36	6.28	6.08	3.02
EV/EBITDA	- -	- -	- -	- -	23.99	23.62	60.61	26.34	28.52	23.04	26.7	22.7	25.98	28.03	15.99
Price/Earnings	- -	- -	- -	- -	44.03	43.42	3,362.19	93.3	59.52	53.55	35.93	33.69	40.4	29.76	26.23
Price/Earnings Average	- -	- -	- -	- -	41.16	39.5	3,126.73	100.7	57.03	43.94	27	28.73	31.47	29.5	37.29
Price/Earnings High	- -	- -	- -	- -	45.58	44.89	3,503.26	118.52	65.93	55.5	38.72	36.01	42.54	35.48	59.22
Price/Earnings Low	- -	- -	- -	- -	37.3	33.41	2,439.5	84.27	47.67	26.76	16.22	22.2	26.25	25.51	22.89
Price/Book Value	- -	- -	- -	- -	-57.35	138.21	11.51	13.26	14.68	13.03	74.46	117.96	51.94	27.31	56.21
Price/Book Value Average	- -	- -	- -	- -	-53.61	125.73	10.7	14.31	14.07	10.69	55.95	100.62	40.46	27.07	79.91
Price/Book Value High	- -	- -	- -	- -	-59.37	142.88	11.99	16.85	16.27	13.51	80.24	126.1	54.69	32.56	126.92
Price/Book Value Low	- -	- -	- -	- -	-48.59	106.35	8.35	11.98	11.76	6.51	33.62	77.75	33.75	23.41	49.05
Price/Tangible Book Value	- -	- -	- -	- -	-8.04	-11.15	-3.43	-3.62	-4.71	-5.34	-8.39	-8.17	-12.81	-18.74	-6.52
Price/Tangible Book Value Average	- -	- -	- -	- -	-7.52	-10.15	-3.19	-3.91	-4.52	-4.38	-6.3	-6.97	-9.98	-18.58	-9.27
Price/Tangible Book Value High	- -	- -	- -	- -	-8.32	-11.53	-3.58	-4.6	-5.22	-5.53	-9.04	-8.74	-13.49	-22.34	-14.73
Price/Tangible Book Value Low	- -	- -	- -	- -	-6.81	-8.58	-2.49	-3.27	-3.77	-2.67	-3.79	-5.39	-8.33	-16.07	-5.69
Price/Sales	- -	- -	- -	- -	3.58	3.44	3.33	2.87	3.27	3.48	6.02	4.97	6.04	5.95	2.94
Price/Sales Average	- -	- -	- -	- -	3.34	3.13	3.1	3.1	3.13	2.86	4.53	4.24	4.7	5.9	4.18
Price/Sales High	- -	- -	- -	- -	3.7	3.55	3.47	3.65	3.62	3.61	6.49	5.31	6.36	7.1	6.65
Price/Sales Low	- -	- -	- -	- -	3.03	2.65	2.42	2.6	2.62	1.74	2.72	3.28	3.92	5.1	2.57
Price/Cash Flow	- -	- -	- -	- -	22.38	22.99	43.32	24.25	24.56	15.81	21.72	24.71	30.85	25.13	14.82
Price/Cash Flow Average	- -	- -	- -	- -	20.92	20.91	40.28	26.17	23.53	12.97	16.32	21.07	24.03	24.91	21.07
Price/Cash Flow High	- -	- -	- -	- -	23.17	23.77	45.13	30.8	27.2	16.39	23.41	26.41	32.48	29.95	33.47
Price/Cash Flow Low	- -	- -	- -	- -	18.96	17.69	31.43	21.9	19.67	7.9	9.81	16.28	20.04	21.54	12.94
Price/Free Cash Flow Average	- -	- -	- -	- -	24.49	24.58	72.39	36.33	32.36	14.42	17.33	23.63	26.61	26.93	23.21
Price/Free Cash Flow High	- -	- -	- -	- -	27.12	27.94	81.11	42.76	37.41	18.21	24.86	29.61	35.97	32.39	36.87
Price/Free Cash Flow Low	- -	- -	- -	- -	22.2	20.79	56.48	30.4	27.05	8.78	10.42	18.26	22.2	23.29	14.25
EV/Sales Average	- -	- -	- -	- -	3.49	3.24	4.04	3.64	3.77	3.36	4.91	4.64	4.96	6.02	4.18
EV/Sales High	- -	- -	- -	- -	3.84	3.66	4.42	4.18	4.26	4.11	6.82	5.7	6.6	7.21	6.5
EV/Sales Low	- -	- -	- -	- -	3.18	2.75	3.34	3.14	3.26	2.25	3.16	3.68	4.18	5.23	2.67
EV/EBITDA Average	- -	- -	- -	- -	22.51	21.55	57.22	28.08	27.53	19.44	20.61	19.64	20.51	27.79	22.18
EV/EBITDA High	- -	- -	- -	- -	24.79	24.4	62.64	32.26	31.07	23.77	28.6	24.14	27.29	33.28	34.44
EV/EBITDA Low	- -	- -	- -	- -	20.53	18.34	47.33	24.22	23.8	13.02	13.27	15.61	17.31	24.13	14.13
EV/EBIT Average	- -	- -	- -	- -	26.19	25.93	- -	55.71	43.28	28.13	25.39	23.07	23.68	32.66	26.51
EV/EBIT High	- -	- -	- -	- -	28.84	29.35	- -	64.01	48.85	34.39	35.24	28.35	31.51	39.1	41.17
EV/EBIT Low	- -	- -	- -	- -	23.89	22.06	- -	48.06	37.42	18.83	16.35	18.34	19.99	28.36	16.88
Last Price	- -	- -	- -	- -	92.23	101.8	124.62	125.79	154.59	159.94	335.33	339.38	451.26	479.7	253.79
High Price	- -	- -	- -	- -	95.47	105.24	129.85	159.8	171.24	165.76	361.36	362.81	475.15	571.83	573.09
Enterprise Value Average	- -	- -	- -	- -	7,544	7,912	13,381	14,469	16,019	13,788	23,255	25,381	29,292	37,759	27,190
Enterprise Value High	- -	- -	- -	- -	8,307	8,956	14,649	16,625	18,079	16,857	32,269	31,185	38,974	45,215	42,228
Enterprise Value Low	- -	- -	- -	- -	6,879	6,733	11,068	12,483	13,850	9,231	14,971	20,172	24,720	32,789	17,318

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	93	93	92	88	82	83	91	90	89	89	82	79	78	77	71
Diluted Weighted Avg Shares	99	96	95	91	85	84	90	92	91	90	86	81	80	78	76
Basic Weighted Avg Shares	96	93	93	89	84	83	88	91	90	89	85	80	79	78	75
Revenue per Share	15.29	17.29	19.18	22.63	25.8	29.61	37.43	43.77	47.27	45.9	55.68	68.3	74.77	80.57	86.22
EBITDA per Share	2.56	2.95	3.33	3.64	4	4.45	2.64	5.67	6.48	7.94	13.27	16.11	18.07	17.47	16.27
Operating Income per Share	2.23	2.66	2.97	3.45	3.75	4.21	1.72	4.04	4.23	5.56	10.84	13.83	14.06	14.88	15.6
Basic EPS, GAAP	1.43	1.78	1.97	2.06	2.09	2.34	0.04	1.35	2.6	2.99	9.33	10.08	11.17	16.12	9.68
Basic EPS from Cont Ops	1.43	1.78	1.97	2.06	2.09	2.34	0.04	1.35	2.6	2.99	9.33	10.08	11.17	16.12	9.68
Diluted EPS, GAAP	1.39	1.73	1.93	2.03	2.06	2.31	0.04	1.33	2.56	2.96	9.21	9.96	11.08	16	9.65
Diluted EPS from Cont Ops	1.39	1.73	1.93	2.03	2.06	2.31	0.04	1.33	2.56	2.96	9.21	9.96	11.08	16	9.65
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	2.66	2.99	3.39	3.88	4.12	4.43	2.88	5.19	6.3	10.11	15.44	13.74	14.63	19.09	17.12
Free Cash Flow per Basic Share	2.22	2.52	3	3.45	3.57	3.82	1.62	3.79	4.64	9.17	14.73	12.39	13.32	17.78	15.6
Cash & Equivalents per Share	1.53	3.21	4.61	4.17	4.53	5.74	5.93	1.74	3.15	8.02	9.18	8.82	16.84	24.98	24.31
Book Value per Share	1.95	3.28	3.93	1.84	-1.61	0.74	10.83	9.48	10.53	12.27	4.5	2.88	8.69	17.56	4.52
Tangible Book Value per Share	-3.58	-2.41	-1.78	-5.21	-11.47	-9.13	-36.29	-34.73	-32.8	-29.96	-39.99	-41.52	-35.21	-25.6	-38.92